Dynasty Ceramic PCL Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Nov '25 Nov 19, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Market Capitalization	11,617	16,003	13,050	25,734	25,917	18,202	Upgrade
Market Cap Growth	-32.18%	22.63%	-49.29%	-0.70%	42.39%	33.18%	Upgrade
Enterprise Value	13,819	18,125	15,321	27,903	27,566	20,977	Upgrade
Last Close Price	1.28	1.65	1.29	2.48	2.36	1.73	Upgrade
PE Ratio	12.00	14.50	11.04	15.78	15.24	11.48	Upgrade
Forward PE	11.91	13.28	10.21	14.60	14.56	12.39	Upgrade
PS Ratio	1.78	2.28	1.69	3.09	3.09	2.14	Upgrade
PB Ratio	1.64	2.27	1.95	4.28	4.44	3.75	Upgrade
P/TBV Ratio	1.66	2.29	1.97	4.33	4.48	3.83	Upgrade
P/FCF Ratio	11.63	17.23	18.15	20.09	14.60	8.45	Upgrade
P/OCF Ratio	8.63	10.25	8.17	14.27	11.21	7.07	Upgrade
PEG Ratio	-	0.97	0.97	0.97	0.97	0.97	Upgrade
EV/Sales Ratio	2.12	2.58	1.98	3.35	3.28	2.47	Upgrade
EV/EBITDA Ratio	7.90	10.21	8.09	11.40	10.62	8.47	Upgrade
EV/EBIT Ratio	11.78	13.55	10.60	14.23	13.43	11.03	Upgrade
EV/FCF Ratio	13.84	19.51	21.31	21.78	15.53	9.74	Upgrade
Debt / Equity Ratio	0.31	0.30	0.34	0.36	0.30	0.55	Upgrade
Debt / EBITDA Ratio	1.26	1.09	1.09	0.83	0.64	1.02	Upgrade
Debt / FCF Ratio	2.20	2.27	3.11	1.68	0.98	1.24	Upgrade
Asset Turnover	0.64	0.69	0.80	0.91	0.95	0.97	Upgrade
Inventory Turnover	1.36	1.54	1.80	1.97	2.18	2.34	Upgrade
Quick Ratio	0.07	0.09	0.09	0.07	0.09	0.07	Upgrade
Current Ratio	1.24	1.21	1.14	1.06	1.02	0.71	Upgrade
Return on Equity (ROE)	13.71%	16.06%	18.64%	27.57%	31.86%	37.88%	Upgrade
Return on Assets (ROA)	7.16%	8.25%	9.29%	13.37%	14.47%	13.57%	Upgrade
Return on Capital (ROIC)	7.95%	9.24%	10.58%	15.57%	16.98%	15.83%	Upgrade
Return on Capital Employed (ROCE)	15.20%	17.30%	19.40%	29.10%	31.60%	34.20%	Upgrade
Earnings Yield	8.33%	6.90%	9.06%	6.34%	6.56%	8.71%	Upgrade
FCF Yield	8.60%	5.80%	5.51%	4.98%	6.85%	11.83%	Upgrade
Dividend Yield	6.25%	4.84%	4.40%	5.08%	7.84%	9.53%	Upgrade
Payout Ratio	89.11%	59.48%	43.23%	89.50%	96.35%	74.89%	Upgrade
Buyback Yield / Dilution	0.51%	0.14%	-	-3.66%	-6.58%	-6.06%	Upgrade
Total Shareholder Return	6.71%	4.98%	4.40%	1.43%	1.26%	3.47%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.